Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.03% first-year return on $522k initial cash invested.
-24.03%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$6,961
Rent
-$10,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2370k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$474k
Closing costs
1%
$23,698
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,961
Total Expenses
$17,408
Mortgage P&I
170%
$11,828
Property Taxes
20%
$1,383
Home Insurance
12%
$857
HOA
0%
$0
Property Management
15%
$1,044
CapEx
4%
$278
Vacancy
0%
$0
Maintenance
4%
$278
Other
25%
$1,740
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant & Spacious~Easy Boston Access! STR-25-22 | $10,284 | $735 | 3 | 3 | 0.33 mi |
Walk to Transit & Eats! 'Urban Oasis in Newton' | $5,247 | $375 | 3 | 3 | 1.76 mi |
Privately Clean 3B3B in Newton Center Free Parking | $4,953 | $354 | 3 | 3 | 1.85 mi |
Single Family Boston House Great Privacy | $7,500 | $536 | 5 | 3.5 | 1.99 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality